Valuation Harmonic Inc.

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2026-06-18 EDT			5-day change	1st Jan Change
15.08 ^USD	+1.55%		+1.00%	+52.48%

06-17	Harmonic Inc. Announces Resignation of Neven Haltmayer from Senior Vice President and General Manager, Video Business, Effective June 16, 2026	CI
06-17	Harmonic Completes $145 Million Sale of Video Business to MediaKind	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,206	1,381	1,463	1,542	1,110	1,636	-	-
Change	-	14.51%	5.92%	5.38%	-28%	47.4%	-	-
Enterprise Value (EV)	1,206	1,381	1,463	1,542	1,110	1,636	1,636	1,636
Change	-	14.51%	5.92%	5.38%	-28%	47.4%	0%	0%
P/E	98x	52.4x	18.1x	40.1x	-26x	36.8x	26.6x	30.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.7x	0x	-0x	0.7x	-2.3x
Capitalization / Revenue	2.38x	2.21x	2.41x	2.27x	3.08x	3.36x	2.98x	3.05x
EV / Revenue	0x	0x	0x	0x	0x	3.36x	2.98x	3.05x
EV / EBITDA	0x	0x	0x	0x	0x	16.5x	13.7x	-
EV / EBIT	0x	0x	0x	0x	0x	16.8x	13.8x	14.9x
EV / FCF	0x	-	-	-	0x	28.2x	14.6x	-
FCF Yield	2.32%	-	-	-	8.73%	3.55%	6.83%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.12	0.25	0.72	0.33	-0.38	0.41	0.5667	0.49
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	507.1	625	607.9	678.7	360.5	486.9	548.6	537.2
EBITDA ¹	57.29	86.54	67.75	135.4	47.29	98.95	119.4	-
EBIT ¹	44.06	74.6	55.83	121.1	38.67	97.12	118.8	109.7
Net income ¹	13.25	28.18	83.99	39.22	-43.31	45.03	62.53	57.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	11.76	13.10	13.04	13.23	9.89	15.08	15.08	15.08
Nbr of stocks (in thousands)	102,568	105,436	112,190	116,528	112,233	108,496	-	-
Announcement Date	1/31/22	1/30/23	1/29/24	2/10/25	2/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HARMONIC INC.	36.78x	-	-	-	1.64B
CISCO SYSTEMS, INC.	36.91x	7.69x	19.85x	1.39%	471B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	25.59x	1.03x	18.49x	1.82%	229B
ZHONGJI INNOLIGHT CO., LTD.	50.81x	15.85x	39.89x	0.21%	225B
ARISTA NETWORKS, INC.	50.38x	17.12x	35.85x	-.--%	214B
NOKIA OYJ	47.16x	3.02x	19.66x	1.27%	75.81B
LUMENTUM HOLDINGS INC.	172.09x	22.15x	65.04x	-.--%	66.13B
MOTOROLA SOLUTIONS, INC.	29.79x	5.68x	16.62x	1.2%	65.6B
CIENA CORPORATION	82.43x	9.58x	44.24x	-.--%	60.62B
GARMIN LTD.	24.7x	5.33x	18.43x	1.76%	45.17B
Average	55.67x	9.72x	30.90x	0.85%	145.4B
Weighted average by Cap.	47.14x	9.62x	27.97x	0.95%